Using the industry peer median EV/Revenue multiple (trailing + forward), GrafTech International Ltd. (EAF) has a fair value of $3.35 based on 9 comparable companies in the Electrical Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| GrafTech International Ltd.EAF | 2,411 | 6.7x | 5.9x |
| Seaboard Corporation | 5,587 | 0.7x | — |
| Firefly Aerospace Inc. | 5,478 | 31.2x | 11.5x |
| MYR Group Inc. | 5,143 | 1.4x | 1.3x |
| Brady Corporation | 3,876 | 2.6x | 2.9x |
| Korn Ferry | 3,487 | 1.1x | 1.1x |
| Plug Power Inc. | 3,475 | 5.5x | 4.9x |
| Hayward Holdings, Inc. | 3,439 | 2.8x | 3.0x |
| Amprius Technologies, Inc. | 2,698 | 36.3x | 21.0x |
| Eos Energy Enterprises, Inc. | 1,776 | 17.6x | 6.6x |
| Industry Median | 2.8x | 4.0x | |
| (*) Revenue | 504 | 570 | |
| = Enterprise Value | 1,403 | 2,254 | |
| (-) Net Debt | 956 | 956 | |
| Equity Value | 447 | 1,297 | |
| (/) Outstanding shares | 260 | 260 | |
| Fair Price | $2 | $5 | |
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.